3.299
Revenuekr M
5.965
6.616
7.046
7.790
8.340
9.141
10.05
11.10
11.90
13.13
3.530
9.51%
9.33%
49
5.90
Revenue growth%
28.26
28.43
26.12
25.43
23.16
23.12
26.05
28.16
26.23
27.97
25.14
26.23
26.18
79
13.41
Gross margin%
3.89
3.58
5.67
7.57
6.49
6.31
8.35
7.14
8.27
7.55
23.88
7.55
6.81
37
15.97
Operating margin%
16.43
18.89
18.62
20.70
21.01
21.68
23.21
22.70
25.38
24.81
3.38
23.21
21.35
16
14.97
Net margin%
11.64
13.93
16.58
16.49
16.12
17.63
19.92
17.66
20.40
22.79
12.31
19.92
17.10
63
36.84
P/E ratio (avg)x
12.07
13.09
13.88
15.19
14.98
17.58
16.86
18.62
18.25
17.27
25.18
17.58
16.02
49
34.50
EV/EBITx
44.27
41.28
39.24
36.74
41.33
45.23
42.84
47.58
45.67
47.91
17.76
45.67
43.56
12
21.13
FCF yield (avg)%
22.89
20.27
18.03
15.79
13.15
13.00
11.91
10.71
8.23
8.49
19.56
10.71
13.07
66
2.57
FCF margin%
7.06
5.22
2.77
5.23
6.33
4.92
7.49
10.30
7.46
7.37
18.74
7.46
6.69
87
1.028
FCF / Net incomex
0.303
0.303
0.323
0.359
0.333
0.383
0.356
0.386
0.440
0.440
0.870
0.386
0.358
69
4.69
ROIC%
15.43
14.89
15.41
15.01
16.50
18.25
20.63
18.89
19.13
17.42
18.15
18.89
16.96
45
5.55
Return on equity%
9.51
7.59
6.33
5.65
4.42
6.33
5.15
7.39
8.80
9.73
11.11
7.39
6.86
26
6.39
Return on assets%
0.40
1.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.93
0.40
0.40
31
0.05
EPSkr
0.13
0.15
0.16
0.17
0.20
0.24
0.27
0.27
0.27
0.31
0.06
8.74%
9.02%
—
23.45
EPS growth%
11.89
9.25
8.51
9.06
7.46
9.84
8.96
10.37
11.33
13.03
29.39
10.37
9.55
15
0.29
Bookvalue per shkr
0.23
0.23
0.24
0.28
0.29
0.32
0.34
0.39
0.42
0.44
0.28
9.02%
6.60%
—
0.29
FCF per sharekr
0.23
0.25
0.25
0.25
0.27
0.28
0.32
0.36
0.42
0.48
0.13
12.36%
9.21%
—
0.07
Dividend per shkr
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.27
4.21%
(0.91%)
—
6.59
Div yield (avg)%
21.88
21.38
23.45
21.52
22.04
23.71
24.20
26.10
24.63
22.77
3.04
24.20
23.11
28
21.09
Payout ratio%
25.18
26.90
26.26
24.16
21.47
18.60
16.88
14.96
14.76
13.14
28.45
14.96
20.03
78
38.26
Shares (diluted)M
61.51
72.23
72.09
78.06
81.13
91.97
99.87
108.4
111.9
115.0
37.47
7.23%
7.14%
48
18.20
Buyback yield%
15.11
14.74
16.46
15.57
18.10
16.47
15.70
14.36
16.92
15.55
24.04
15.70
15.63
12
0.234
D/E ratiox
1.796
1.752
1.584
1.606
1.522
1.393
1.275
1.274
1.369
1.261
0.942
1.275
1.457
89
10.68
Enterprise valuekr M
1.894
2.157
2.257
2.507
2.661
2.729
2.598
2.948
2.864
2.715
8.560
0.40%
3.92%
26
2.165
LT debtkr M
3.554
3.315
2.869
2.836
2.808
2.933
2.604
2.711
2.332
2.341
3.536
(3.57%)
(3.57%)
15
Cost of revenue
9.60%
1.03×
Operating expenses
8.89%
0.96×
Goodwill & intangibles
17.81%